| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 140 000.00 | | 140 000.00 | 140 000.00 |
BX Customers and related accounts | 549 584.00 | | 549 584.00 | 549 584.00 |
BZ Other receivables | 24 894.00 | | 24 894.00 | 24 894.00 |
CF Cash and cash equivalents | 34 476.00 | | 34 476.00 | 34 476.00 |
CJ TOTAL (II) | 608 954.00 | | 608 954.00 | 608 954.00 |
CO Grand total (0 to V) | 748 954.00 | | 748 954.00 | 748 954.00 |
CU Other investments | 140 000.00 | | 140 000.00 | 140 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 922.00 | | | 124 922.00 |
DL TOTAL (I) | 126 422.00 | | | 126 422.00 |
DX Trade payables and related accounts | 518 181.00 | | | 518 181.00 |
DY Tax and social security liabilities | 92 262.00 | | | 92 262.00 |
EA Other liabilities | 12 089.00 | | | 12 089.00 |
EC TOTAL (IV) | 622 532.00 | | | 622 532.00 |
EE Grand total (I to V) | 748 954.00 | | | 748 954.00 |
EG Accrued income and payables due within one year | 622 532.00 | | | 622 532.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 578 355.00 | | 578 355.00 | 578 355.00 |
FJ Net sales | 578 355.00 | | 578 355.00 | 578 355.00 |
FQ Other income | | | 13 701.00 | |
FR Total operating income (I) | | | 592 056.00 | |
FW Other purchases and external expenses | | | 135 435.00 | |
FX Taxes, duties, and similar payments | | | 713.00 | |
FY Salaries and Wages | | | 210 394.00 | |
FZ Social Security Contributions | | | 76 937.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 423 481.00 | |
GG - OPERATING RESULT (I - II) | | | 168 575.00 | |
GL Other interest and similar income | | | 8 482.00 | |
GP Total financial income (V) | | | 8 482.00 | |
GR Interest and similar expenses | | | 7 529.00 | |
GU Total financial expenses (VI) | | | 7 529.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 953.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 528.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 558.00 | | | 3 558.00 |
HD Total exceptional income (VII) | 3 558.00 | | | 3 558.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 558.00 | | | 3 558.00 |
HK Income tax | 48 164.00 | | | 48 164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 604 096.00 | | | 604 096.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 479 175.00 | | | 479 175.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 124 922.00 | | | 124 922.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 140 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 140 000.00 | |
I4 DECREASES Grand Total | | | 140 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 140 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 518 181.00 | 518 181.00 | | 518 181.00 |
8C Staff and Related Accounts | 14 823.00 | 14 823.00 | | 14 823.00 |
8D Social Security and Other Social Organizations | 28 562.00 | 28 562.00 | | 28 562.00 |
8E Income Taxes | 48 164.00 | 48 164.00 | | 48 164.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 089.00 | 12 089.00 | | 12 089.00 |
UX Other trade receivables | 549 584.00 | | | 549 584.00 |
UY Staff and related accounts | 3 690.00 | | | 3 690.00 |
VB VAT | 21 204.00 | | | 21 204.00 |
VQ Other Taxes, Duties, and Similar Debts | 713.00 | 713.00 | | 713.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 574 478.00 | 574 478.00 | | 574 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 622 532.00 | 622 532.00 | | 622 532.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 375.00 | | | 375.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 828.00 | | | 6 828.00 |
ST Other accounts | 124 108.00 | | | 124 108.00 |
XQ Rental, rental and co-ownership charges | 4 500.00 | | | 4 500.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 338.00 | | | 338.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 713.00 | | | 713.00 |
YY Amount of VAT collected | 117 686.00 | | | 117 686.00 |
YZ Total deductible VAT on goods and services | 11 017.00 | | | 11 017.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 135 435.00 | | | 135 435.00 |
